Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.5% first-year return on $138k initial cash invested.
-14.5%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$3,482
Rent
-$1,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $5,149 expenses = $1,667 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,482
Total Expenses
$5,149
Mortgage P&I
94%
$3,274
Property Taxes
22%
$774
Home Insurance
6%
$196
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0